₿

Saylor Strategy: MicroStrategy BTC Treasury ● $4.93B GAIN MILESTONE

Audited balance sheet simulation & tranche acquisition tracker (2020 – Present)

Unrealized PnL +55.0%

+$4,930,000,000

Target Benchmark Milestone

Total BTC Holdings

226,500 BTC

~1.08% of 21M Total Supply

Total Cost Basis

$8,959,875,000

Avg DCA: $39,558 / BTC

Portfolio Value

$13,889,875,000

At $61,250 / BTC Spot

📈 Treasury Accumulation & Cost Basis Trajectory

Hover over tranches or curve to inspect

Cumulative BTC (Area)

Weighted Average DCA ($/BTC)

Simulated Spot Line

Tranche Purchase

⚡ BTC Spot Price Stress Test

Simulated Spot Price $61,250

MARKET REGIME SCENARIOS:

BALANCE SHEET SOLVENCY METRICS

Loan to Value (LTV) Ratio 23.4%

Total Debt Outstanding $3.25 Billion

Debt Coverage Multiple 4.27x

Break-Even BTC Spot $39,558

🏛️ MicroStrategy Debt Maturity & Convertible Structure

Zero coupon & low-yield institutional senior convertible notes

2027 CONVERTIBLE SENIOR NOTES

$650M

Coupon: 0.75% | Strike: ~$398

2028 CONVERTIBLE SENIOR NOTES

$500M

Coupon: 0.00% | Strike: ~$1,432

2029 CONVERTIBLE SENIOR NOTES

$1,050M

Coupon: 0.625% | Strike: ~$2,045

2030 CONVERTIBLE SENIOR NOTES

$800M

Coupon: 2.25% | Strike: ~$2,043

2032 CONVERTIBLE SENIOR NOTES

$250M

Coupon: 0.875% | Strike: ~$2,320

📜 Historical Tranche Accumulation Ledger (2020 – Present)

Date	Tranche BTC	Acquisition Price	Capital Deployed	Cumulative BTC	Aggregate DCA	Financing Source	Current Value	Tranche PnL